CVR number 31068614
Industry 69.2000 Accounting, bookkeeping and auditing activities; tax consultancy

DUE CONSULT ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  1.2% 1.2% 1.2% 1.2% 1.2%  
Bankruptcy risk  0.8% 0.6% 0.6% 0.7% 0.7%  
Credit score (0-100)  93 96 98 94 92  
Credit rating  AA AA AA AA AA  
Credit limit (kDKK)  480.2 674.3 1,002.0 1,011.2 1,092.2  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  -11.7 -8.5 -6.0 -6.9 -7.2  
EBITDA  -11.7 -8.5 -6.0 -6.9 -7.2  
EBIT  -11.7 -8.5 -6.0 -6.9 -7.2  
Pre-tax profit (PTP)  607.7 1,645.1 2,272.8 1,005.5 1,243.6  
Net earnings  621.9 1,632.2 2,273.6 1,007.3 1,245.1  
Pre-tax profit without non-rec. items  608 1,645 2,273 1,006 1,244  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2022/6
2022
2023/6
2023
2024/6
Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  5,545 7,066 10,085 10,978 12,105  
Interest-bearing liabilities  250 500 0.0 0.0 0.0  
Balance sheet total (assets)  7,307 8,416 10,891 10,990 12,117  
Net Debt  -2.1 442 -375 -148 -161  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  -11.7 -8.5 -6.0 -6.9 -7.2  
Gross profit growth  -1.6% 27.8% 29.0% -14.2% -4.4%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  7,307 8,416 10,891 10,990 12,117  
Balance sheet change%  3.4% 15.2% 29.4% 0.9% 10.3%  
Added value  -11.7 -8.5 -6.0 -6.9 -7.2  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 0  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -3.0 -4.0 -5.0 -5.0 -5.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2022/6
2022
2023/6
2023
2024/6
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  100.0% 100.0% 100.0% 100.0% 100.0%  
Net Earnings %  0.0% 0.0% 0.0% 0.0% 0.0%  
Profit before depreciation and extraordinary items %  0.0% 0.0% 0.0% 0.0% 0.0%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  9.9% 22.1% 24.0% 9.4% 10.8%  
ROI %  10.1% 22.2% 24.2% 9.4% 10.8%  
ROE %  11.8% 25.9% 26.5% 9.6% 10.8%  

Solidity 
2019
2019/12
2020
2020/12
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  75.9% 84.0% 92.6% 99.9% 99.9%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  17.7% -5,228.8% 6,256.8% 2,155.8% 2,243.6%  
Gearing %  4.5% 7.1% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  35.0% 24.2% 19.5% 0.0% 0.0%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  2.7 0.5 7.7 12.5 13.5  
Current Ratio  2.7 0.5 7.7 12.5 13.5  
Cash and cash equivalent  252.1 57.9 375.4 147.7 160.5  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2022/6
2022
2023/6
2023
2024/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  434.3 -273.0 378.8 137.4 150.1  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0